[BIG] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[BIG] B.I.G. INDUSTRIES BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -7.18%
YoY- -435.6%
Quarter Report
Latest QR
Upcoming QR
BIG's Result
BIG's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 90,685 93,027 93,684 99,014 99,929 99,563 106,540 -10.19%
PBT 3,139 3,682 1,800 2,062 2,130 1,644 3,286 -3.00%
Tax 84 190 -4,177 -4,183 -4,109 -4,189 -2,387 -
NP 3,223 3,872 -2,377 -2,121 -1,979 -2,545 899 134.42%
-
NP to SH 3,223 3,872 -2,377 -2,121 -1,979 -2,545 899 134.42%
-
Tax Rate -2.68% -5.16% 232.06% 202.86% 192.91% 254.81% 72.64% -
Total Cost 87,462 89,155 96,061 101,135 101,908 102,108 105,641 -11.83%
-
Net Worth 48,000 47,611 45,687 45,687 44,725 43,763 47,950 0.06%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 48,000 47,611 45,687 45,687 44,725 43,763 47,950 0.06%
NOSH 48,092 48,092 48,092 48,092 48,092 48,092 48,092 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.55% 4.16% -2.54% -2.14% -1.98% -2.56% 0.84% -
ROE 6.71% 8.13% -5.20% -4.64% -4.42% -5.82% 1.87% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 188.93 193.44 194.80 205.88 207.79 207.03 222.19 -10.25%
EPS 6.71 8.05 -4.94 -4.41 -4.12 -5.29 1.87 134.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.95 0.95 0.93 0.91 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 48,092
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 142.72 146.40 147.43 155.82 157.26 156.69 167.67 -10.19%
EPS 5.07 6.09 -3.74 -3.34 -3.11 -4.01 1.41 134.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7554 0.7493 0.719 0.719 0.7039 0.6887 0.7546 0.07%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.91 0.34 0.315 0.305 0.255 0.28 0.25 -
P/RPS 0.48 0.18 0.16 0.15 0.12 0.14 0.11 167.27%
P/EPS 13.55 4.22 -6.37 -6.92 -6.20 -5.29 13.33 1.09%
EY 7.38 23.68 -15.69 -14.46 -16.14 -18.90 7.50 -1.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.34 0.33 0.32 0.27 0.31 0.25 136.81%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 14/02/14 27/11/13 29/08/13 29/05/13 27/02/13 16/11/12 -
Price 0.77 0.40 0.34 0.265 0.41 0.285 0.25 -
P/RPS 0.41 0.21 0.17 0.13 0.20 0.14 0.11 140.58%
P/EPS 11.47 4.97 -6.88 -6.01 -9.96 -5.39 13.33 -9.54%
EY 8.72 20.13 -14.54 -16.64 -10.04 -18.57 7.50 10.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.40 0.36 0.28 0.44 0.31 0.25 111.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment